2789 W Blackwood DrBeverly HillsFL34465
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 2789 W Blackwood Dr, Beverly Hills, FL, 34465 in Beverly Hills: $3,168/mo in rent, $272/mo in net income, 8.74% gross yield, 1.62 DSCR, all at $435,202. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $120,238 in appreciation and $4,008/yr in principal paydown projects total cumulative return of $183,445.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 6.0% |
| Monthly Cash Flow | $272 | $200 |
City averages based on Beverly Hills market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,168 |
| Total Monthly Debt Service | $2,723 |
| DSCR Ratio | 1.16x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2024
1.06 Acres lot
$N/A/sqft
$8 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34465, Beverly Hills, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,864 (100%) |
| Owner Occupied HU | 7,396 (75.0%) |
| Renter Occupied HU | 1,651 (16.7%) |
| Vacant Housing Units | 817 ( 8.3%) |
| Median Home Value | $301,858 |
| Average Home Value | $330,633 |
Housing Distribution
Address Breakdown
Residential
9,384
Single Family
9,284
Multi-Family
100
Businesses
218
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2024
1.06 Acres lot
$N/A/sqft
$8 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 34465, Beverly Hills, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,864 (100%) |
| Owner Occupied HU | 7,396 (75.0%) |
| Renter Occupied HU | 1,651 (16.7%) |
| Vacant Housing Units | 817 ( 8.3%) |
| Median Home Value | $301,858 |
| Average Home Value | $330,633 |
Housing Distribution
Address Breakdown
Residential
9,384
Single Family
9,284
Multi-Family
100
Businesses
218
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices